Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.28% first-year return on $49,077 initial cash invested.
-6.28%
Cash On Cash
5.58%
Cap Rate
0.86
DSCR
$1,565
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,077
Downpayment
20%
$46,740
Closing costs
1%
$2,337
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,565
Total Expenses
$1,822
Mortgage P&I
81%
$1,266
Property Taxes
4%
$66
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0